DNB Markets: Strongest ever quarter

Broad-based Q4 beat. Organic sales growth was 5% YOY (11% net sales beat versus our forecast), with Asia leading the way (+18% organic growth YOY), benefiting from increased geopolitical tensions as China now comprises ~10% of IAR’s sales, two milestone deals in security (from a low base), and eight pre-commercial SaaS wins to test the offering. A 97% gross margin and tight opex control translated into 64% adj. EBIT drop-through, which led to adj. EBIT 54% above our forecast (27.3% margin, up 1.8%-points YOY). 50% cash conversion (18.9% FCF margin) led to net cash of SEK111m at end-Q4, and IAR has completed share buybacks worth SEK104m since Q3 2023 (owns 7.7% of its outstanding shares and should cancel these, in our view).

We have raised our 2025e adj. EPS by 2%, as we do not extrapolate the Q4 strength at this stage. This would suggest -3% organic sales growth YOY and -43% adj. EPS growth in 2025e to factor in the SaaS transition, on: 1) a 2% sales CAGR in 2024–2028e; 2) SaaS revenues representing ~60% of 2028e net sales; and 3) an earnings trough for 2026e. Our estimates could prove too conservative, but we prefer to take a prudent stance.

SEK160–265 fair value reiterated, with the low end based on a 2025e EV/EBIT of 20x (SaaS shift-pressured earnings) and the high end on a DCF that captures IAR’s targeted ‘rule of 40’ financials beyond 2028–2030e (20%+ sales growth at a 20%+ EBIT margin). On a perpetual-licence basis, the shares would be trading at a 2025e EV/EBIT of ~11x.

Best regards,

Joachim Gunell | DNB Markets | Equity Research
DNB Bank ASA, Filial Sverige
Visiting address: Regeringsgatan 59, Stockholm
Postal address: 105 88 Stockholm
E-mail: joachim.gunell@dnb.se | www.dnb.no

Datum 2025-02-11, kl 17:01
Källa Cision
Hej Serverägare! Har du problem med troll och spam? Nu finns möjligheten att sätta en liten avgift, t.ex. 20kr, på discord invites och därmed stoppa många återkommande troll samtidigt som du tjänar lite pengar. Kolla in Invite Paywall.